Financhill
Sell
37

KGTFY Quote, Financials, Valuation and Earnings

Last price:
$12.25
Seasonality move :
5.03%
Day range:
$12.25 - $12.25
52-week range:
$9.35 - $12.70
Dividend yield:
3.85%
P/E ratio:
7.76x
P/S ratio:
1.93x
P/B ratio:
0.65x
Volume:
--
Avg. volume:
7
1-year change:
2.9%
Market cap:
$8.6B
Revenue:
$4.3B
EPS (TTM):
$1.58
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4B $3.8B $3.6B $3.6B $4.3B
Revenue Growth (YoY) 11.44% -4.61% -5.91% -0.98% 19.52%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $927.2M $872.2M $754.8M $757.1M
Other Inc / (Exp) $184.4M $32.4M $9.9M -$24.8M $22.7M
Operating Expenses $788.5M $878M $807M $717.2M $626.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $763.5M $954.7M $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $232.9M $142M $186.9M $259.4M $284M
Net Income to Company $1.3B $763.5M $954.7M $1.3B $1.4B
 
Minority Interest in Earnings -$91.9M -$86.6M -$92.8M -$100.3M -$106.3M
Net Income to Common Excl Extra Items $942.8M $534.9M $675.1M $963.1M $1.1B
 
Basic EPS (Cont. Ops) $1.35 $0.77 $0.96 $1.38 $1.50
Diluted EPS (Cont. Ops) $1.35 $0.77 $0.96 $1.38 $1.50
Weighted Average Basic Share $698.8M $698.8M $698.8M $698.8M $698.8M
Weighted Average Diluted Share $698.8M $698.8M $698.8M $698.8M $698.8M
 
EBITDA -- -- -- -- --
EBIT $2.4B $1.5B $1.6B $2B $2.6B
 
Revenue (Reported) $4B $3.8B $3.6B $3.6B $4.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.4B $1.5B $1.6B $2B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $935.1M $855.2M $858.9M $1.1B $1.2B
Revenue Growth (YoY) -4.29% -8.54% 0.43% 26.67% 6.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $235M $208.9M $197.2M $184.8M $206.5M
Other Inc / (Exp) $35M $22.7M $31.9M $26M $63.3M
Operating Expenses $215.3M $193.2M $181.3M $148M $207.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $132.7M $215.5M $318.7M $396.7M $433.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.4M $41.9M $62.3M $78.6M $85.2M
Net Income to Company $141.4M $189.8M $280.8M $377.9M $481.1M
 
Minority Interest in Earnings -$19.8M -$20.3M -$24.4M -$26.7M -$28.4M
Net Income to Common Excl Extra Items $97.5M $153.3M $232M $291.4M $320M
 
Basic EPS (Cont. Ops) $0.14 $0.22 $0.33 $0.42 $0.46
Diluted EPS (Cont. Ops) $0.14 $0.22 $0.33 $0.42 $0.46
Weighted Average Basic Share $694.8M $702.1M $704.2M $694.7M $703M
Weighted Average Diluted Share $694.8M $702.1M $704.2M $694.7M $703M
 
EBITDA -- -- -- -- --
EBIT $309.7M $373.6M $477.9M $677.7M $767.1M
 
Revenue (Reported) $935.1M $855.2M $858.9M $1.1B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $309.7M $373.6M $477.9M $677.7M $767.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.9B $3.6B $3.5B $4.1B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $935.8M $890.2M $771.7M $764.9M $764.7M
Other Inc / (Exp) $181M $52.4M -$15.4M -$48.2M $36.7M
Operating Expenses $821.2M $842.5M $700.9M $705.9M $548.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $924.1M $924.3M $1.2B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $169M $185.9M $232.9M $305.1M $294.2M
Net Income to Company $908.1M $887.6M $1.2B $1.5B $1.6B
 
Minority Interest in Earnings -$86.9M -$96.6M -$96.2M -$102.9M -$105.9M
Net Income to Common Excl Extra Items $668.2M $641.7M $888.5M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $0.95 $0.92 $1.27 $1.59 $1.58
Diluted EPS (Cont. Ops) $0.95 $0.92 $1.27 $1.59 $1.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.8B $1.6B $1.8B $2.5B $2.8B
 
Revenue (Reported) $3.9B $3.6B $3.5B $4.1B $4.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.8B $1.6B $1.8B $2.5B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $2.7B $2.6B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $699.7M $662.6M $561.7M $573.7M $580.3M
Other Inc / (Exp) $52.2M $98.7M $70.8M $80.3M $132.8M
Operating Expenses $664.4M $629M $521.2M $511.9M $431.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $587.9M $748.5M $1B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.1M $144.8M $190.5M $236.5M $245.8M
Net Income to Company $590.2M $714.3M $957M $1.2B $1.3B
 
Minority Interest in Earnings -$64.7M -$74.7M -$77.7M -$80.3M -$79.9M
Net Income to Common Excl Extra Items $422.1M $529M $740.6M $883.4M $935.1M
 
Basic EPS (Cont. Ops) $0.60 $0.76 $1.06 $1.27 $1.33
Diluted EPS (Cont. Ops) $0.60 $0.76 $1.06 $1.27 $1.33
Weighted Average Basic Share $2.1B $2.1B $2.1B $2.1B $2.1B
Weighted Average Diluted Share $2.1B $2.1B $2.1B $2.1B $2.1B
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.3B $1.5B $2B $2.2B
 
Revenue (Reported) $2.9B $2.7B $2.6B $3.2B $3.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $1.3B $1.5B $2B $2.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $10.8B $17.2B $13.4B $14.2B $15.7B
Short Term Investments $11.5B $10.5B $10.2B $8B $7.2B
Accounts Receivable, Net $177.8M $544.5M $619.3M $738.9M $639.4M
Inventory -- -- -- -- --
Prepaid Expenses $44.4M $46.1M $51.8M $12.7M $16.7M
Other Current Assets -- -- -- -- --
Total Current Assets $41.6B $50.5B $47.8B $45B $43.5B
 
Property Plant And Equipment $806.7M $976.6M $1.1B $1B $955.3M
Long-Term Investments $16.5B $12B $11.5B $9.3B $8.3B
Goodwill -- -- -- -- --
Other Intangibles $130M $200.6M $325.4M $438.5M $532.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $100.4B $111.2B $106.6B $103.9B $100.8B
 
Accounts Payable $153.7M $118.7M $107M $105.3M $143.3M
Accrued Expenses $465.3M $384.7M $368.9M $437M $515.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $843.8M $767.5M $916.6M $1B
 
Long-Term Debt $9.6B $11.6B $12B $11.6B $11.3B
Capital Leases -- -- -- -- --
Total Liabilities $88.8B $99.3B $95.4B $92.5B $89.3B
 
Common Stock $2.4B $2.4B $2.2B $2.1B $2B
Other Common Equity Adj $240M $240.5M $215.8M $208.2M $197.3M
Common Equity $11.3B $11.5B $10.8B $10.9B $11B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $334.6M $387.4M $421.4M $470.3M $506.2M
Total Equity $11.6B $11.9B $11.2B $11.3B $11.5B
 
Total Liabilities and Equity $100.4B $111.2B $106.6B $103.9B $100.8B
Cash and Short Terms $22.2B $27.7B $23.6B $22.2B $22.9B
Total Debt $9.6B $11.6B $12B $11.6B $11.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.7B $1.5B $1.3B $1.7B
Short Term Investments $9.9B $7.9B $6.9B $7B $8.7B
Accounts Receivable, Net $422.5M $563.1M $594.2M $583.3M $682.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $956M
Other Current Assets -- -- -- -- --
Total Current Assets $32.2B $34.1B $30.8B $31.3B $34.5B
 
Property Plant And Equipment $922.8M $1B $910.1M $913.1M $1B
Long-Term Investments $11.4B $9.8B $8.4B $7.7B $10.1B
Goodwill -- -- -- -- --
Other Intangibles $173M $237.6M $344.2M $497.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $98.2B $103B $97.5B $96.5B $113B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $181.8M $144.6M $134.3M $110.3M $199.6M
 
Long-Term Debt $9.8B $11.2B $12.4B $10.2B $11.7B
Capital Leases -- -- -- -- --
Total Liabilities $87.1B $92.2B $87.5B $85.6B $99.1B
 
Common Stock $2.3B $2.1B $1.9B $1.9B $2.2B
Other Common Equity Adj $227.7M $212.1M $190.1M $191.6M $222.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $344M $391.5M $407.5M $466.6M $604.8M
Total Equity $11.1B $10.8B $10B $10.9B $13.8B
 
Total Liabilities and Equity $98.2B $103B $97.5B $96.5B $113B
Cash and Short Terms $11.6B $9.6B $8.4B $8.3B $10.4B
Total Debt $9.8B $11.2B $12.4B $10.2B $11.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $763.5M $954.7M $1.3B $1.4B
Depreciation & Amoritzation $89M $160.7M $167.4M $173.3M $187.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5B $135.3M -$429.2M -$1.8B -$14.3M
 
Capital Expenditures $124.8M $187.2M $195.4M $138.7M $411M
Cash Acquisitions $10M -$20.3K -$80.4K -- -$3.5M
Cash From Investing -$4.7B $638.3M -$878M $1.5B -$41.4M
 
Dividends Paid (Ex Special Dividend) -$323.2M -$336.6M -$120.3M -$167.1M -$273.5M
Special Dividend Paid
Long-Term Debt Issued $969.6M $126.9M $1.7B $1.5B $658.7M
Long-Term Debt Repaid -$849.8M -$537.3M -$357.2M -$1B -$456.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$34.4M -$36.8M -$31.4M -$37.4M -$43.1M
Cash From Financing -$237.9M -$783.7M $1.2B $252.3M -$114.5M
 
Beginning Cash (CF) $2.2B $2.2B $2.1B $1.8B $1.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.8M -$10.1M -$148.9M -$54.3M -$170.3M
Ending Cash (CF) $2.2B $2.2B $2B $1.8B $1.6B
 
Levered Free Cash Flow $4.8B -$52M -$624.5M -$1.9B -$425.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $141.4M $189.8M $280.8M $377.9M $481.1M
Depreciation & Amoritzation $43.7M $35.1M $39.7M $45.4M $53.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $790M $961M $152.9M $454.8M -$503.3M
 
Capital Expenditures $49.5M $48.3M $6M $77.8M $60.7M
Cash Acquisitions -$390 -$78K -- -$3.5M -$3.9M
Cash From Investing -$467.6M -$783.8M -$413M -$566.8M $1.2B
 
Dividends Paid (Ex Special Dividend) -$6.4M $6M $9.5M $6.5M -$19.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94.8M $21.2M $286.4M $132.4M $359.6M
Long-Term Debt Repaid -$409.6M -$145M -$28M -$98.1M -$889.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$699.8K $1.8M $2.1M $1M -$2.6M
Cash From Financing -$321.9M -$115.9M $270.2M $41.9M -$552.1M
 
Beginning Cash (CF) $1.7B $1.8B $1.6B $1.5B $1.3B
Foreign Exchange Rate Adjustment $1.9M $1.2M $459.5K $729.1K -$2.2M
Additions / Reductions $502.3K $61.3M $10M -$70.1M $97.4M
Ending Cash (CF) $1.7B $1.7B $1.5B $1.4B $1.5B
 
Levered Free Cash Flow $740.5M $912.7M $146.8M $377M -$564M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $908.1M $887.6M $1.2B $1.5B $1.6B
Depreciation & Amoritzation $142.1M $161M $170.9M $190.6M $193.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.1B -$2.1B -$421.8M $723.6M $2B
 
Capital Expenditures $209M $166.8M $189.6M $361.3M $232.2M
Cash Acquisitions -$127.4K -$78K -$2.4K -$3.5M -$4M
Cash From Investing -$1.9B $1.2B -$319.3M -$371.3M -$775.6M
 
Dividends Paid (Ex Special Dividend) -$332.4M -$117.4M -$164.1M -$276.8M -$353M
Special Dividend Paid
Long-Term Debt Issued $177.9M $1.5B $1.3B $817.4M $737.4M
Long-Term Debt Repaid -$1.1B -$397.6M -$391.6M -$1B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1.3B $999.9M $719.1M -$506.5M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$91.1M $88.8M -$22M -$154.2M $73.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B -$2.3B -$611.4M $362.3M $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $590.2M $714.3M $957M $1.2B $1.3B
Depreciation & Amoritzation $117.5M $117.9M $121.3M $138.6M $143.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$521.3M -$2.8B -$2.8B -$258M $1.7B
 
Capital Expenditures $135.6M $115.2M $109.4M $332M $153.2M
Cash Acquisitions -$20.3K -$78K -- -$3.5M -$3.9M
Cash From Investing $770.1M $1.4B $1.9B $46.9M -$687.2M
 
Dividends Paid (Ex Special Dividend) -$335.9M -$116.7M -$160.5M -$270.2M -$349.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $119.5M $1.5B $1.2B $535.8M $614.5M
Long-Term Debt Repaid -$444.9M -$305.3M -$339.7M -$335.2M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$36.7M -$34.9M -$35.9M -$42.6M -$47.8M
Cash From Financing -$698M $1.1B $646.5M -$112.3M -$1.1B
 
Beginning Cash (CF) $5.8B $5.9B $5.2B $5.1B $4.5B
Foreign Exchange Rate Adjustment $1.7M $3.8M $278.9K $399K -$876.1K
Additions / Reductions -$449.2M -$350.3M -$223.4M -$323.3M -$79.7M
Ending Cash (CF) $5.3B $5.4B $4.8B $4.7B $4.5B
 
Levered Free Cash Flow -$656.9M -$2.9B -$2.9B -$589.9M $1.6B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock